| Quarter | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | ||||||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | ||||||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | |
Growth YoY PAT Growth YoY% | -72.0 | 0.0 | 1.1 | 0.0 | 3.5 | 4.6 | 3.5 | 4.6 | 3.6 | 7.2 | 7.1 | 6.0 |
NPM NPM% | ||||||||||||
| -0.8 | -0.8 | -0.8 | -0.8 | -0.8 | -0.8 | -0.8 | -0.8 | -0.8 | -0.8 | -0.8 | -0.8 |
| Quarter | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | ||||||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | ||||||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | |
Growth YoY PAT Growth YoY% | -72.0 | 0.0 | 1.1 | 0.0 | 3.5 | 4.6 | 3.5 | 4.6 | 3.6 | 7.2 | 7.1 | 6.0 |
NPM NPM% | ||||||||||||
| -0.8 | -0.8 | -0.8 | -0.8 | -0.8 | -0.8 | -0.8 | -0.8 | -0.8 | -0.8 | -0.8 | -0.8 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 152 | 142 | 126 | 42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | -6.7 | -11.0 | -66.5 | -99.2 | -100.0 | |||||||
| 167 | 174 | 165 | 82 | 19 | 10 | 3 | 0 | 0 | 0 | 0 | 0 | |
| -15 | -32 | -39 | -40 | -18 | -10 | -3 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | -10.2 | -22.7 | -31.0 | -94.7 | -5,266.0 | |||||||
| -18 | -7 | -87 | -19 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 19 | 16 | 14 | 17 | 9 | 5 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 23 | 13 | 17 | 7 | 5 | 6 | 6 | 3 | 3 | 3 | 3 | 3 |
PBT PBTCr | -75 | -68 | -157 | -83 | -26 | -20 | -8 | -4 | -3 | -3 | -3 | -3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -75 | -68 | -157 | -83 | -26 | -20 | -8 | -4 | -3 | -3 | -3 | -3 |
Growth PAT Growth% | 9.9 | -131.9 | 47.1 | 69.1 | 22.2 | 60.3 | 55.3 | 2.0 | 0.9 | 4.0 | 6.0 | |
NPM NPM% | -49.4 | -47.7 | -124.4 | -196.5 | -7,366.2 | |||||||
| -73.1 | -65.9 | -152.9 | -80.8 | -25.0 | -19.4 | -7.7 | -3.5 | -3.4 | -3.4 | -3.2 | -3.0 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 152 | 142 | 126 | 42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | -6.7 | -11.0 | -66.5 | -99.2 | -100.0 | |||||||
| 167 | 174 | 165 | 82 | 19 | 10 | 3 | 0 | 0 | 0 | 0 | 0 | |
| -15 | -32 | -39 | -40 | -18 | -10 | -3 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | -10.2 | -22.7 | -31.0 | -94.7 | -5,266.0 | |||||||
| -18 | -7 | -87 | -19 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 19 | 16 | 14 | 17 | 9 | 5 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 23 | 13 | 17 | 7 | 5 | 6 | 6 | 3 | 3 | 3 | 3 | 3 |
PBT PBTCr | -75 | -68 | -157 | -83 | -26 | -20 | -8 | -4 | -3 | -3 | -3 | -3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -75 | -68 | -157 | -83 | -26 | -20 | -8 | -4 | -3 | -3 | -3 | -3 |
Growth PAT Growth% | 9.9 | -131.9 | 47.1 | 69.1 | 22.2 | 60.3 | 55.3 | 2.0 | 0.9 | 4.0 | 6.0 | |
NPM NPM% | -49.4 | -47.7 | -124.4 | -196.5 | -7,366.2 | |||||||
| -73.1 | -65.9 | -152.9 | -80.8 | -25.0 | -19.4 | -7.7 | -3.5 | -3.4 | -3.4 | -3.2 | -3.0 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | -125 | -193 | -350 | -433 | -459 | -479 | -486 | -487 | -491 | -494 | -498 | -500 |
| 177 | 189 | 233 | 231 | 163 | 197 | 207 | 198 | 198 | 198 | 198 | 198 | |
| 50 | 36 | 262 | 280 | 358 | 333 | 333 | 333 | 333 | 333 | 333 | 333 | |
| 284 | 278 | 155 | 88 | 73 | 62 | 64 | 53 | 50 | 46 | 43 | 41 | |
| 125 | 112 | 77 | 19 | 19 | 15 | 19 | 12 | 16 | 16 | 16 | 16 | |
| 159 | 165 | 78 | 69 | 54 | 47 | 45 | 41 | 34 | 30 | 27 | 25 | |
| 284 | 278 | 155 | 88 | 73 | 62 | 64 | 53 | 50 | 46 | 43 | 41 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | -125 | -193 | -350 | -433 | -459 | -479 | -486 | -487 | -491 | -494 | -498 | -500 |
| 177 | 189 | 233 | 231 | 163 | 197 | 207 | 198 | 198 | 198 | 198 | 198 | |
| 50 | 36 | 262 | 280 | 358 | 333 | 333 | 333 | 333 | 333 | 333 | 333 | |
| 284 | 278 | 155 | 88 | 73 | 62 | 64 | 53 | 50 | 46 | 43 | 41 | |
| 125 | 112 | 77 | 19 | 19 | 15 | 19 | 12 | 16 | 16 | 16 | 16 | |
| 159 | 165 | 78 | 69 | 54 | 47 | 45 | 41 | 34 | 30 | 27 | 25 | |
| 284 | 278 | 155 | 88 | 73 | 62 | 64 | 53 | 50 | 46 | 43 | 41 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|
| -21 | -5 | 0 | -2 | 0 | 0 | 0 | |
| -1 | 0 | 1 | 0 | 0 | 0 | 0 | |
| 17 | 3 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | -5 | -1 | 0 | -2 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -22 | -5 | 0 | -2 | 0 | 0 | 0 |
CFO To PAT CFO To PAT% | 82.8 | 23.0 | 0.7 | 48.2 | 0.5 | 0.0 | 0.0 |
CFO To EBITDA CFO To EBITDA% | 115.9 | 47.0 | 2.0 | 2,84,566.7 | 2,850.0 | 150.0 | 133.3 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|
| -21 | -5 | 0 | -2 | 0 | 0 | 0 | |
| -1 | 0 | 1 | 0 | 0 | 0 | 0 | |
| 17 | 3 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | -5 | -1 | 0 | -2 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -22 | -5 | 0 | -2 | 0 | 0 | 0 |
CFO To PAT CFO To PAT% | 82.8 | 23.0 | 0.7 | 48.2 | 0.5 | 0.0 | 0.0 |
CFO To EBITDA CFO To EBITDA% | 115.9 | 47.0 | 2.0 | 2,84,566.7 | 2,850.0 | 150.0 | 133.3 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 47 | 57 | 39 | 55 | 56 | 39 | 20 | 39 | 124 | 52 | 92 | 92 |
Price To Earnings Price To Earnings | ||||||||||||
Price To Sales Price To Sales | 0.3 | 0.4 | 0.3 | 1.3 | 161.2 | |||||||
Price To Book Price To Book | -0.4 | -0.3 | -0.1 | -0.1 | -0.1 | -0.1 | 0.0 | -0.1 | -0.3 | -0.1 | -0.2 | -0.2 |
EV To EBITDA EV To EBITDA | -8.7 | -4.7 | -10.1 | -11.3 | -25.8 | -44.5 | -150.2 | -7,31,539.2 | -8,72,717.7 | -7,53,919.2 | -8,19,720.5 | |
GPM GPM% | 28.4 | 22.8 | 21.9 | 4.3 | 44.2 | |||||||
OPM OPM% | -10.2 | -22.7 | -31.0 | -94.7 | -5,266.0 | |||||||
NPM NPM% | -49.4 | -47.7 | -124.4 | -196.5 | -7,366.2 | |||||||
ROCE ROCE% | 14,711.1 | 61.7 | -668.7 | 325.8 | 71.2 | 22.3 | 10.4 | 4.5 | 4.3 | 4.1 | 3.8 | 3.5 |
ROE ROE% | 65.3 | 36.9 | 46.2 | 19.6 | 5.7 | 4.3 | 1.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 |
ROA ROA% | -26.4 | -24.4 | -101.1 | -94.4 | -35.3 | -32.2 | -12.3 | -6.7 | -7.0 | -7.4 | -7.7 | -7.7 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 47 | 57 | 39 | 55 | 56 | 39 | 20 | 39 | 124 | 52 | 92 | 92 |
Price To Earnings Price To Earnings | ||||||||||||
Price To Sales Price To Sales | 0.3 | 0.4 | 0.3 | 1.3 | 161.2 | |||||||
Price To Book Price To Book | -0.4 | -0.3 | -0.1 | -0.1 | -0.1 | -0.1 | 0.0 | -0.1 | -0.3 | -0.1 | -0.2 | -0.2 |
EV To EBITDA EV To EBITDA | -8.7 | -4.7 | -10.1 | -11.3 | -25.8 | -44.5 | -150.2 | -7,31,539.2 | -8,72,717.7 | -7,53,919.2 | -8,19,720.5 | |
GPM GPM% | 28.4 | 22.8 | 21.9 | 4.3 | 44.2 | |||||||
OPM OPM% | -10.2 | -22.7 | -31.0 | -94.7 | -5,266.0 | |||||||
NPM NPM% | -49.4 | -47.7 | -124.4 | -196.5 | -7,366.2 | |||||||
ROCE ROCE% | 14,711.1 | 61.7 | -668.7 | 325.8 | 71.2 | 22.3 | 10.4 | 4.5 | 4.3 | 4.1 | 3.8 | 3.5 |
ROE ROE% | 65.3 | 36.9 | 46.2 | 19.6 | 5.7 | 4.3 | 1.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 |
ROA ROA% | -26.4 | -24.4 | -101.1 | -94.4 | -35.3 | -32.2 | -12.3 | -6.7 | -7.0 | -7.4 | -7.7 | -7.7 |
Documents — Tayo Rolls Ltd